You are on page 1of 2

2004 2003

cash 56000 25000 31000


ac receivable 120000 75000 45000 Operating Cash Flow
inventores 65000 40000 25000 Net Income
marketable securities 30000 38800 -8800 Adjustment
supplies 2000 1200 800 good will
building 200000 140000 60000 depriciation
goodwill 20000 25000 -5000 ac receivable
493000 345000 148000 inventores
accounts payable
accumlated dep ( building ) 48000 35000 13000 Net Inflow from Operating Activity
accounts payable 62000 45000 17000
long term loan payable 50000 0 50000
share capital 250000 200000 50000 Investing Activity
retain earning 83000 65000 18000 Purchase of Building
493000 345000 148000 supplies
cash dividend 20000 marketable security
stock dividend 35000

Financing Activity
Net Income long term loan
retain earning ( at end ) 83000 share capital
cash dividend 20000 cash and stock dividend
stock dividend 35000
retain earning ( at start ) -65000
73000
73000

5000
13000
-45000
-25000
17000 -35000
rom Operating Activity 38000

-60000
-800
8800
-52000

50000
50000
-55000
45000
31000
25000
56000

You might also like